| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 3 043 703.00 | | 3 043 703.00 | 3 043 703.00 |
CF Cash and cash equivalents | 28 851.00 | | 28 851.00 | 28 851.00 |
CJ TOTAL (II) | 3 072 554.00 | | 3 072 554.00 | 3 072 554.00 |
CO Grand total (0 to V) | 3 072 554.00 | | 3 072 554.00 | 3 072 554.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 976.00 | | | -12 976.00 |
DL TOTAL (I) | 7 024.00 | | | 7 024.00 |
DT Other Bond Issues | 3 000 000.00 | | | 3 000 000.00 |
DU Loans and Debts from Credit Institutions (3) | 9 370.00 | | | 9 370.00 |
DX Trade payables and related accounts | 2 160.00 | | | 2 160.00 |
DY Tax and social security liabilities | 54 000.00 | | | 54 000.00 |
EC TOTAL (IV) | 3 065 530.00 | | | 3 065 530.00 |
EE Grand total (I to V) | 3 072 554.00 | | | 3 072 554.00 |
EG Accrued income and payables due within one year | 3 065 530.00 | | | 3 065 530.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 110.00 | |
FX Taxes, duties, and similar payments | | | 3 599.00 | |
GF Total Operating Expenses (II) | | | 22 709.00 | |
GG - OPERATING RESULT (I - II) | | | -22 709.00 | |
GL Other interest and similar income | | | 199 103.00 | |
GP Total financial income (V) | | | 199 103.00 | |
GR Interest and similar expenses | | | 189 370.00 | |
GU Total financial expenses (VI) | | | 189 370.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 733.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 976.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 199 103.00 | | | 199 103.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 212 079.00 | | | 212 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 976.00 | | | -12 976.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
8B Suppliers and Related Accounts | 2 160.00 | 2 160.00 | | 2 160.00 |
VC Group and associates | 3 033 103.00 | 3 033 103.00 | | 3 033 103.00 |
VH Loans with a maturity of more than one year at origin | 9 370.00 | 9 370.00 | | 9 370.00 |
VJ Loans taken out during the year | 3 000 000.00 | | | 3 000 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 54 000.00 | 54 000.00 | | 54 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 600.00 | 10 600.00 | | 10 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 043 703.00 | 3 043 703.00 | | 3 043 703.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 065 530.00 | 3 065 530.00 | | 3 065 530.00 |
